[GUOCO] YoY Quarter Result on 30-Jun-2012 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

23-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- 1329.89%

YoY- 9.95%

Quarter Report

Q4 Results (2012).pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	59,010	57,968	74,793	39,027	58,005	30,025	28,201	13.08%
YoY %	1.80%	-22.50%	91.64%	-32.72%	93.19%	6.47%	-	-
Horiz. %	209.25%	205.55%	265.21%	138.39%	205.68%	106.47%	100.00%	-
PBT	81,180	119,361	18,402	28,662	27,432	7,314	-75,643	-
YoY %	-31.99%	548.63%	-35.80%	4.48%	275.06%	109.67%	-	-
Horiz. %	-107.32%	-157.80%	-24.33%	-37.89%	-36.27%	-9.67%	100.00%	-
Tax	91,686	-6,307	-2,889	587	-1,314	2,941	1,126	108.12%
YoY %	1,553.72%	-118.31%	-592.16%	144.67%	-144.68%	161.19%	-	-
Horiz. %	8,142.63%	-560.12%	-256.57%	52.13%	-116.70%	261.19%	100.00%	-
NP	172,866	113,054	15,513	29,249	26,118	10,255	-74,517	-
YoY %	52.91%	628.77%	-46.96%	11.99%	154.69%	113.76%	-	-
Horiz. %	-231.98%	-151.72%	-20.82%	-39.25%	-35.05%	-13.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,439	112,320	14,144	28,349	25,784	11,475	-71,971	-
YoY %	52.63%	694.12%	-50.11%	9.95%	124.70%	115.94%	-	-
Horiz. %	-238.21%	-156.06%	-19.65%	-39.39%	-35.83%	-15.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-112.94%	5.28%	15.70%	-2.05%	4.79%	-40.21%	-	-
YoY %	-2,239.02%	-66.37%	865.85%	-142.80%	111.91%	0.00%	-	-
Horiz. %	280.88%	-13.13%	-39.05%	5.10%	-11.91%	100.00%	-	-
Total Cost	-113,856	-55,086	59,280	9,778	31,887	19,770	102,718	-
YoY %	-106.69%	-192.93%	506.26%	-69.34%	61.29%	-80.75%	-	-
Horiz. %	-110.84%	-53.63%	57.71%	9.52%	31.04%	19.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	669,683	952,409	807,280	762,742	670,840	767,348	770,639	-2.31%
YoY %	-29.69%	17.98%	5.84%	13.70%	-12.58%	-0.43%	-	-
Horiz. %	86.90%	123.59%	104.75%	98.98%	87.05%	99.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	13,393	13,395	13,406	13,403	13,416	13,421	13,402	-0.01%
YoY %	-0.01%	-0.08%	0.02%	-0.10%	-0.04%	0.14%	-	-
Horiz. %	99.93%	99.95%	100.03%	100.01%	100.10%	100.14%	100.00%	-
Div Payout %	7.81%	11.93%	94.79%	47.28%	52.04%	116.96%	0.00%	-
YoY %	-34.53%	-87.41%	100.49%	-9.15%	-55.51%	0.00%	-	-
Horiz. %	6.68%	10.20%	81.04%	40.42%	44.49%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	669,683	952,409	807,280	762,742	670,840	767,348	770,639	-2.31%
YoY %	-29.69%	17.98%	5.84%	13.70%	-12.58%	-0.43%	-	-
Horiz. %	86.90%	123.59%	104.75%	98.98%	87.05%	99.57%	100.00%	-
NOSH	669,683	669,767	670,331	670,189	670,840	671,052	670,121	-0.01%
YoY %	-0.01%	-0.08%	0.02%	-0.10%	-0.03%	0.14%	-	-
Horiz. %	99.93%	99.95%	100.03%	100.01%	100.11%	100.14%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	292.94%	195.03%	20.74%	74.95%	45.03%	34.15%	-264.24%	-
YoY %	50.20%	840.36%	-72.33%	66.44%	31.86%	112.92%	-	-
Horiz. %	-110.86%	-73.81%	-7.85%	-28.36%	-17.04%	-12.92%	100.00%	-
ROE	25.60%	11.79%	1.75%	3.72%	3.84%	1.50%	-9.34%	-
YoY %	117.13%	573.71%	-52.96%	-3.12%	156.00%	116.06%	-	-
Horiz. %	-274.09%	-126.23%	-18.74%	-39.83%	-41.11%	-16.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	8.81	8.65	11.16	5.82	8.65	4.47	4.21	13.09%
YoY %	1.85%	-22.49%	91.75%	-32.72%	93.51%	6.18%	-	-
Horiz. %	209.26%	205.46%	265.08%	138.24%	205.46%	106.18%	100.00%	-
EPS	10.77	16.77	2.11	4.23	3.85	1.71	-10.74	-
YoY %	-35.78%	694.79%	-50.12%	9.87%	125.15%	115.92%	-	-
Horiz. %	-100.28%	-156.15%	-19.65%	-39.39%	-35.85%	-15.92%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.422	1.2043	1.1381	1.00	1.1435	1.15	-2.30%
YoY %	-29.68%	18.08%	5.82%	13.81%	-12.55%	-0.57%	-	-
Horiz. %	86.96%	123.65%	104.72%	98.97%	86.96%	99.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 670,189
RPS	8.42	8.28	10.68	5.57	8.28	4.29	4.03	13.06%
YoY %	1.69%	-22.47%	91.74%	-32.73%	93.01%	6.45%	-	-
Horiz. %	208.93%	205.46%	265.01%	138.21%	205.46%	106.45%	100.00%	-
EPS	24.48	16.04	2.02	4.05	3.68	1.64	-10.27	-
YoY %	52.62%	694.06%	-50.12%	10.05%	124.39%	115.97%	-	-
Horiz. %	-238.36%	-156.18%	-19.67%	-39.44%	-35.83%	-15.97%	100.00%	-
DPS	1.91	1.91	1.91	1.91	1.92	1.92	1.91	0.00%
YoY %	0.00%	0.00%	0.00%	-0.52%	0.00%	0.52%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.52%	100.52%	100.00%	-
NAPS	0.9561	1.3597	1.1525	1.0889	0.9577	1.0955	1.1002	-2.31%
YoY %	-29.68%	17.98%	5.84%	13.70%	-12.58%	-0.43%	-	-
Horiz. %	86.90%	123.59%	104.75%	98.97%	87.05%	99.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.27	1.15	1.19	0.81	1.11	0.94	1.07	-
P/RPS	14.41	13.29	10.67	13.91	12.84	21.01	25.43	-9.02%
YoY %	8.43%	24.55%	-23.29%	8.33%	-38.89%	-17.38%	-	-
Horiz. %	56.67%	52.26%	41.96%	54.70%	50.49%	82.62%	100.00%	-
P/EPS	4.96	6.86	56.40	19.15	28.88	54.97	-9.96	-
YoY %	-27.70%	-87.84%	194.52%	-33.69%	-47.46%	651.91%	-	-
Horiz. %	-49.80%	-68.88%	-566.27%	-192.27%	-289.96%	-551.91%	100.00%	-
EY	20.16	14.58	1.77	5.22	3.46	1.82	-10.04	-
YoY %	38.27%	723.73%	-66.09%	50.87%	90.11%	118.13%	-	-
Horiz. %	-200.80%	-145.22%	-17.63%	-51.99%	-34.46%	-18.13%	100.00%	-
DY	1.57	1.74	1.68	2.47	1.80	2.13	1.87	-2.87%
YoY %	-9.77%	3.57%	-31.98%	37.22%	-15.49%	13.90%	-	-
Horiz. %	83.96%	93.05%	89.84%	132.09%	96.26%	113.90%	100.00%	-
P/NAPS	1.27	0.81	0.99	0.71	1.11	0.82	0.93	5.32%
YoY %	56.79%	-18.18%	39.44%	-36.04%	35.37%	-11.83%	-	-
Horiz. %	136.56%	87.10%	106.45%	76.34%	119.35%	88.17%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	25/08/14	26/08/13	23/08/12	22/08/11	20/08/10	21/08/09	-
Price	1.03	1.84	1.14	0.79	0.83	0.92	1.21	-
P/RPS	11.69	21.26	10.22	13.57	9.60	20.56	28.75	-13.92%
YoY %	-45.01%	108.02%	-24.69%	41.35%	-53.31%	-28.49%	-	-
Horiz. %	40.66%	73.95%	35.55%	47.20%	33.39%	71.51%	100.00%	-
P/EPS	4.02	10.97	54.03	18.68	21.59	53.80	-11.27	-
YoY %	-63.35%	-79.70%	189.24%	-13.48%	-59.87%	577.37%	-	-
Horiz. %	-35.67%	-97.34%	-479.41%	-165.75%	-191.57%	-477.37%	100.00%	-
EY	24.85	9.11	1.85	5.35	4.63	1.86	-8.88	-
YoY %	172.78%	392.43%	-65.42%	15.55%	148.92%	120.95%	-	-
Horiz. %	-279.84%	-102.59%	-20.83%	-60.25%	-52.14%	-20.95%	100.00%	-
DY	1.94	1.09	1.75	2.53	2.41	2.17	1.65	2.73%
YoY %	77.98%	-37.71%	-30.83%	4.98%	11.06%	31.52%	-	-
Horiz. %	117.58%	66.06%	106.06%	153.33%	146.06%	131.52%	100.00%	-
P/NAPS	1.03	1.29	0.95	0.69	0.83	0.80	1.05	-0.31%
YoY %	-20.16%	35.79%	37.68%	-16.87%	3.75%	-23.81%	-	-
Horiz. %	98.10%	122.86%	90.48%	65.71%	79.05%	76.19%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos